[SEAL] YoY Quarter Result on 30-Jun-2009 [#4]

Stock
[SEAL] SEAL INCORPORATED BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -127.12%
YoY- 98.8%
Quarter Report
Latest QR
Upcoming QR
SEAL's Result
SEAL's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 33,823 26,336 13,335 12,660 10,763 4,005 3,046 49.30%
PBT 13,457 4,072 2,364 1,611 -29,770 7,467 -1,238 -
Tax -7,907 -2,274 -3,507 -1,948 -2,181 -3,839 -2,457 21.48%
NP 5,550 1,798 -1,143 -337 -31,951 3,628 -3,695 -
-
NP to SH 2,498 1,689 -631 -383 -31,957 3,585 -3,751 -
-
Tax Rate 58.76% 55.84% 148.35% 120.92% - 51.41% - -
Total Cost 28,273 24,538 14,478 12,997 42,714 377 6,741 26.96%
-
Net Worth 155,077 130,692 124,409 122,199 107,850 137,181 142,925 1.36%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 155,077 130,692 124,409 122,199 107,850 137,181 142,925 1.36%
NOSH 204,049 186,703 180,303 187,999 182,797 182,908 190,567 1.14%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 16.41% 6.83% -8.57% -2.66% -296.86% 90.59% -121.31% -
ROE 1.61% 1.29% -0.51% -0.31% -29.63% 2.61% -2.62% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 16.58 14.11 7.40 6.73 5.89 2.19 1.60 47.60%
EPS 1.23 0.91 -0.35 -0.21 -17.48 1.96 -1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.70 0.69 0.65 0.59 0.75 0.75 0.22%
Adjusted Per Share Value based on latest NOSH - 187,999
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.05 6.27 3.17 3.01 2.56 0.95 0.72 49.48%
EPS 0.59 0.40 -0.15 -0.09 -7.60 0.85 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.369 0.3109 0.296 0.2907 0.2566 0.3264 0.3401 1.36%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.49 0.47 0.40 0.28 0.33 0.53 0.34 -
P/RPS 2.96 3.33 5.41 4.16 5.60 24.21 21.27 -27.99%
P/EPS 40.03 51.95 -114.30 -137.44 -1.89 27.04 -17.27 -
EY 2.50 1.92 -0.87 -0.73 -52.98 3.70 -5.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.58 0.43 0.56 0.71 0.45 6.04%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 29/08/11 30/08/10 27/08/09 27/08/08 30/08/07 30/08/06 -
Price 0.56 0.41 0.38 0.35 0.32 0.48 0.38 -
P/RPS 3.38 2.91 5.14 5.20 5.43 21.92 23.77 -27.73%
P/EPS 45.74 45.32 -108.58 -171.80 -1.83 24.49 -19.31 -
EY 2.19 2.21 -0.92 -0.58 -54.63 4.08 -5.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.59 0.55 0.54 0.54 0.64 0.51 6.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment